Highlights

[OIB] QoQ Quarter Result on 2016-12-31 [#2]

Stock [OIB]: ORIENTAL INTEREST BHD
Announcement Date 17-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 31-Dec-2016  [#2]
Profit Trend QoQ -     -26.43%    YoY -     -24.82%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 38,649 57,961 59,500 54,011 52,479 67,129 50,184 -15.91%
  QoQ % -33.32% -2.59% 10.16% 2.92% -21.82% 33.77% -
  Horiz. % 77.01% 115.50% 118.56% 107.63% 104.57% 133.77% 100.00%
PBT 11,520 17,638 19,135 16,613 15,259 16,649 6,878 40.81%
  QoQ % -34.69% -7.82% 15.18% 8.87% -8.35% 142.06% -
  Horiz. % 167.49% 256.44% 278.21% 241.54% 221.85% 242.06% 100.00%
Tax -2,614 -4,471 -4,158 -4,240 -3,456 -4,156 -1,968 20.73%
  QoQ % 41.53% -7.53% 1.93% -22.69% 16.84% -111.18% -
  Horiz. % 132.83% 227.18% 211.28% 215.45% 175.61% 211.18% 100.00%
NP 8,906 13,167 14,977 12,373 11,803 12,493 4,910 48.46%
  QoQ % -32.36% -12.09% 21.05% 4.83% -5.52% 154.44% -
  Horiz. % 181.38% 268.17% 305.03% 252.00% 240.39% 254.44% 100.00%
NP to SH 6,839 9,296 11,114 10,193 9,097 9,749 2,304 105.86%
  QoQ % -26.43% -16.36% 9.04% 12.05% -6.69% 323.13% -
  Horiz. % 296.83% 403.47% 482.38% 442.40% 394.84% 423.13% 100.00%
Tax Rate 22.69 % 25.35 % 21.73 % 25.52 % 22.65 % 24.96 % 28.61 % -14.26%
  QoQ % -10.49% 16.66% -14.85% 12.67% -9.25% -12.76% -
  Horiz. % 79.31% 88.61% 75.95% 89.20% 79.17% 87.24% 100.00%
Total Cost 29,743 44,794 44,523 41,638 40,676 54,636 45,274 -24.33%
  QoQ % -33.60% 0.61% 6.93% 2.37% -25.55% 20.68% -
  Horiz. % 65.70% 98.94% 98.34% 91.97% 89.84% 120.68% 100.00%
Net Worth 318,766 311,314 314,437 302,604 292,610 283,327 272,007 11.10%
  QoQ % 2.39% -0.99% 3.91% 3.42% 3.28% 4.16% -
  Horiz. % 117.19% 114.45% 115.60% 111.25% 107.57% 104.16% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - 11,592 - - - 10,880 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 106.54% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 104.30 % - % - % - % 472.24 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 22.09% 0.00% 0.00% 0.00% 100.00%
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 318,766 311,314 314,437 302,604 292,610 283,327 272,007 11.10%
  QoQ % 2.39% -0.99% 3.91% 3.42% 3.28% 4.16% -
  Horiz. % 117.19% 114.45% 115.60% 111.25% 107.57% 104.16% 100.00%
NOSH 144,894 144,797 144,902 144,786 144,856 90,519 90,669 36.49%
  QoQ % 0.07% -0.07% 0.08% -0.05% 60.03% -0.16% -
  Horiz. % 159.81% 159.70% 159.81% 159.69% 159.76% 99.84% 100.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 23.04 % 22.72 % 25.17 % 22.91 % 22.49 % 18.61 % 9.78 % 76.59%
  QoQ % 1.41% -9.73% 9.86% 1.87% 20.85% 90.29% -
  Horiz. % 235.58% 232.31% 257.36% 234.25% 229.96% 190.29% 100.00%
ROE 2.15 % 2.99 % 3.53 % 3.37 % 3.11 % 3.44 % 0.85 % 85.12%
  QoQ % -28.09% -15.30% 4.75% 8.36% -9.59% 304.71% -
  Horiz. % 252.94% 351.76% 415.29% 396.47% 365.88% 404.71% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 26.67 40.03 41.06 37.30 36.23 74.16 55.35 -38.40%
  QoQ % -33.37% -2.51% 10.08% 2.95% -51.15% 33.98% -
  Horiz. % 48.18% 72.32% 74.18% 67.39% 65.46% 133.98% 100.00%
EPS 4.72 6.42 7.67 7.04 6.28 10.77 1.59 105.87%
  QoQ % -26.48% -16.30% 8.95% 12.10% -41.69% 577.36% -
  Horiz. % 296.86% 403.77% 482.39% 442.77% 394.97% 677.36% 100.00%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 12.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 66.67% 0.00% 0.00% 0.00% 100.00%
NAPS 2.2000 2.1500 2.1700 2.0900 2.0200 3.1300 3.0000 -18.60%
  QoQ % 2.33% -0.92% 3.83% 3.47% -35.46% 4.33% -
  Horiz. % 73.33% 71.67% 72.33% 69.67% 67.33% 104.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 144,894
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 26.67 40.00 41.06 37.28 36.22 46.33 34.63 -15.91%
  QoQ % -33.32% -2.58% 10.14% 2.93% -21.82% 33.79% -
  Horiz. % 77.01% 115.51% 118.57% 107.65% 104.59% 133.79% 100.00%
EPS 4.72 6.42 7.67 7.03 6.28 6.73 1.59 105.87%
  QoQ % -26.48% -16.30% 9.10% 11.94% -6.69% 323.27% -
  Horiz. % 296.86% 403.77% 482.39% 442.14% 394.97% 423.27% 100.00%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 7.51 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 106.52% 0.00% 0.00% 0.00% 100.00%
NAPS 2.2000 2.1486 2.1701 2.0885 2.0195 1.9554 1.8773 11.10%
  QoQ % 2.39% -0.99% 3.91% 3.42% 3.28% 4.16% -
  Horiz. % 117.19% 114.45% 115.60% 111.25% 107.57% 104.16% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 2.8600 2.9300 2.5300 2.5000 2.6500 3.0000 2.7200 -
P/RPS 10.72 7.32 6.16 6.70 7.31 4.05 4.91 67.90%
  QoQ % 46.45% 18.83% -8.06% -8.34% 80.49% -17.52% -
  Horiz. % 218.33% 149.08% 125.46% 136.46% 148.88% 82.48% 100.00%
P/EPS 60.59 45.64 32.99 35.51 42.20 27.86 107.04 -31.45%
  QoQ % 32.76% 38.34% -7.10% -15.85% 51.47% -73.97% -
  Horiz. % 56.61% 42.64% 30.82% 33.17% 39.42% 26.03% 100.00%
EY 1.65 2.19 3.03 2.82 2.37 3.59 0.93 46.30%
  QoQ % -24.66% -27.72% 7.45% 18.99% -33.98% 286.02% -
  Horiz. % 177.42% 235.48% 325.81% 303.23% 254.84% 386.02% 100.00%
DY 0.00 0.00 3.16 0.00 0.00 0.00 4.41 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 71.66% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.30 1.36 1.17 1.20 1.31 0.96 0.91 26.71%
  QoQ % -4.41% 16.24% -2.50% -8.40% 36.46% 5.49% -
  Horiz. % 142.86% 149.45% 128.57% 131.87% 143.96% 105.49% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 17/02/17 21/11/16 26/08/16 12/05/16 19/02/16 23/11/15 21/08/15 -
Price 2.7000 3.0000 2.8900 2.6000 2.4500 4.1500 2.7300 -
P/RPS 10.12 7.49 7.04 6.97 6.76 5.60 4.93 61.17%
  QoQ % 35.11% 6.39% 1.00% 3.11% 20.71% 13.59% -
  Horiz. % 205.27% 151.93% 142.80% 141.38% 137.12% 113.59% 100.00%
P/EPS 57.20 46.73 37.68 36.93 39.01 38.53 107.43 -34.18%
  QoQ % 22.41% 24.02% 2.03% -5.33% 1.25% -64.13% -
  Horiz. % 53.24% 43.50% 35.07% 34.38% 36.31% 35.87% 100.00%
EY 1.75 2.14 2.65 2.71 2.56 2.60 0.93 52.13%
  QoQ % -18.22% -19.25% -2.21% 5.86% -1.54% 179.57% -
  Horiz. % 188.17% 230.11% 284.95% 291.40% 275.27% 279.57% 100.00%
DY 0.00 0.00 2.77 0.00 0.00 0.00 4.40 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 62.95% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.23 1.40 1.33 1.24 1.21 1.33 0.91 22.14%
  QoQ % -12.14% 5.26% 7.26% 2.48% -9.02% 46.15% -
  Horiz. % 135.16% 153.85% 146.15% 136.26% 132.97% 146.15% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

515  335  455  476 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP 0.06-0.005 
 XOX 0.125+0.01 
 IRIS 0.205-0.005 
 ASIABIO 0.0550.00 
 TIGER 0.08+0.005 
 RGB 0.33+0.015 
 EAH 0.105-0.005 
 THHEAVY 0.09-0.045 
 AAX 0.450.00 
 MATANG 0.13+0.005 
Partners & Brokers